工程預(yù)算表(主樓土建)

1、工程預(yù)算表工程名稱:主樓土建工程第1頁 共5頁序號定額編號項(xiàng)目名稱工程量基價(jià)人工費(fèi)單位數(shù)量單價(jià)(元)合價(jià)(元)單價(jià)(元)合價(jià)(元)1A1-57平整場地100m223.65294.502235.1194.502235.112A1-188挖掘機(jī)挖土汽車運(yùn)土(第1步挖至-4米）1000m3 11.658718014.31210022.54180.002098.563A1-164反鏟挖掘機(jī)挖土(第2步挖至-7米）1000m36.54101978.9812944.55180.001177.384A1-188挖掘機(jī)挖土自卸汽車運(yùn)土(第2步）1000m36.541018014.31117831.96180.

2、001177.385A1-164反鏟挖掘機(jī)挖土(第3步挖至基底）1000m34.41751978.988742.06180.00795.146A1-164反鏟挖掘機(jī)挖土(倒至-7米）1000m34.82691978.989552.24180.00868.837A1-164反鏟挖掘機(jī)挖土(倒至-4米）1000m34.82691978.989552.24180.00868.838A1-188挖掘機(jī)挖土自卸汽車運(yùn)土1000m34.826918014.3186952.37180.00868.839A1-5人工挖積水坑土方100m31.2888979.201261.99979.201261.9910A1

3、-5 2人工挖土100m32.80511958.405493.511958.405493.5111A1-58人工運(yùn)土方運(yùn)距20m以內(nèi)100m32.8051612.001716.72612.001716.7212A1-59人工運(yùn)土方每增加20m100m32.8051136.80383.74136.80383.7413A1-257自卸汽車回運(yùn)回填土1000m3 14.164615746.99223049.03180.002549.6214A1-55回填土100m3 141.64551065.14150872.29882.00124931.3315A3-22地下室240空心磚內(nèi)墻10m33.6875

4、1562.715762.49373.801378.3916A3-22地下室180空心磚內(nèi)墻10m31.93181562.713018.84373.80722.1117A3-20地下室120空心磚內(nèi)墻10m30.27811817.17505.35444.00123.4818A3-2換外墻砌120厚保護(hù)墻10m313.0461523.4419874.80659.108598.6219A3-2換消防水池內(nèi)壁120保護(hù)墻10m39.37761523.4414286.21659.106180.7820A3-1消防水池地面120礦渣磚保護(hù)10m31.97951219.222413.45365.40723.

5、3121A3-22240空心磚內(nèi)墻10m345.25341562.7170717.94373.8016915.7222A3-22180空心磚內(nèi)墻10m3 108.44631562.71169470.12373.8040537.2323A3-20120空心磚內(nèi)墻10m37.37011817.1713392.72444.003272.3224A3-32換貼砌磚10m342.48191600.7068000.78624.6026534.1925A3-22370空心磚外墻10m3 133.47371562.71208580.69373.8049892.4726A3-22300空心磚外墻10m38.74

6、381562.7113664.02373.803268.4327A3-10換240女兒墻10m33.54781368.984856.87482.401711.46累 計(jì)1435154.63306285.48預(yù)算員：編制日期：工工程程預(yù)預(yù)算算表表工程名稱:主樓土建工程第2頁 共5頁序號定額編號項(xiàng)目名稱工程量基價(jià)人工費(fèi)單位數(shù)量單價(jià)(元)合價(jià)(元)單價(jià)(元)合價(jià)(元)28A4-83混凝土墊層（C15商品混凝土）10m310.9753000.0032925.000.000.0029A4-83箱形基礎(chǔ)（C30-S8商品混凝土）10m3165.6423000.00496926.000.000.0030A4

7、-83矩形柱（C30商品混凝土）10m343.1013000.00129303.000.000.0031A4-83矩形柱（C35商品混凝土）10m318.1043000.0054312.000.000.0032A4-83矩形柱（C40商品混凝土）10m368.3843000.00205152.000.000.0033A4-83構(gòu)造柱（C30商品混凝土）10m30.9083000.002724.000.000.0034A4-83框架梁（C30商品混凝土）10m3138.273000.00414810.000.000.0035A4-83異形梁（C30商品混凝土）10m370.6483000.002

8、11944.000.000.0036A4-83圈梁（C30商品混凝土）10m30.0933000.00279.000.000.0037A4-83弧形梁（C30商品混凝土）10m33.6933000.0011079.000.000.0038A4-83女兒墻壓頂（C30商品混凝土）10m30.5393000.001617.000.000.0039A4-83有梁板（C30商品混凝土）10m33.2613000.009783.000.000.0040A4-83平板（C30商品混凝土）10m3173.643000.00520920.000.000.0041A4-83混凝土墻（C40-S8商品混凝土）10

9、m317.6473000.0052941.000.000.0042A4-83混凝土墻（C40商品混凝土）10m374.6223000.00223866.000.000.0043A4-83混凝土墻（C35商品混凝土）10m330.0793000.0090237.000.000.0044A4-83混凝土墻（C30商品混凝土）10m390.2383000.00270714.000.000.0045A4-83樓梯（C30商品混凝土）10m319.4743000.0058422.000.000.0046A4-76商品混凝土運(yùn)輸5km10m3929.318205.44190919.090.000.0047

10、A4-84混凝土搗固、養(yǎng)護(hù)10m3929.318133.79124333.46102.0094790.444801泵送劑kg84158.933.60302972.150.000.004902防水劑kg16356.673.6058884.010.000.0050A4-108換C25預(yù)制過梁10m32.37392117.615026.99530.101258.4051A4-71換混凝土散水100m20.851740.041479.03493.50419.4852A7-47調(diào)消防水池SBS防水卷材100m28.41385784.2548667.64210.601771.9553A7-47調(diào)負(fù)二層地面

11、SBS防水卷材100m26.48815784.2537528.91210.601366.4054A7-47調(diào)地下室外墻面SBS防水卷材100m210.42705784.2560312.61210.602195.93累 計(jì)5053232.52408088.08預(yù)算員：編制日期：工工程程預(yù)預(yù)算算表表工程名稱:主樓土建工程第3頁 共5頁序號定額編號項(xiàng)目名稱工程量基價(jià)人工費(fèi)單位數(shù)量單價(jià)(元)合價(jià)(元)單價(jià)(元)合價(jià)(元)55A7-47調(diào)基礎(chǔ)底面SBS防水卷材100m215.75275784.2591117.55210.603317.5256A7-47衛(wèi)生間地面SBS防水卷材100m29.2423379

12、9.5535116.39210.601946.4257A7-47屋面SBS卷材隔氣層100m28.37823799.5531833.24210.601764.4458A7-47調(diào)屋面SBS防水卷材100m28.37825784.2548461.37210.601764.4459A營估04-11 屋面EPS苯板保溫10m37.35212603.4019140.46135.00992.5360A12-27墻面貼XPS保溫板m3363.3175827.892117371.51256.5093190.8161A12-27地下室外墻面貼XPS保溫板m335.565827.89207239.77256.5

13、09121.1462A8-207換屋面白灰爐渣找坡10m38.013737.365908.47347.702786.1263A7-147消防水池地面抹防水砂漿100m22.25081038.072336.52276.60622.5864A7-148消防水池墻面抹防水砂漿100m26.34151180.277484.67418.802655.8265A7-147衛(wèi)生間地面抹防水砂漿100m26.43751038.076682.61276.601780.6266A6-34樓梯金屬欄桿t3.9054950.9819333.58724.502829.1767A6-63樓梯欄桿安裝t3.905510.8

14、41994.83265.501036.7868A10-33混凝土基礎(chǔ)墊層模板100m20.21351753.55374.33381.0081.3369A10-59矩形柱模板100m252.55882643.29138928.181230.0064647.3470A10-59地下室矩形柱模板100m23.3132643.298757.221230.004074.9971A10-74梁模板100m283.57983470.06290027.061495.20124968.5872A10-74地下室梁模板100m23.96043470.0613742.831495.205921.5973A10-78

15、過梁模板100m23.39773261.8611082.891533.605210.7474A10-80弧形梁模板100m22.60874494.9611725.961625.404240.1675A10-81異形梁模板100m244.91594088.13183621.871625.4073006.2476A10-82圈梁模板100m20.51851997.921035.981082.70561.4177A10-88墻模板100m2 181.81312581.73469392.28849.30154413.8578A10-88地下室墻模板100m245.62672581.73117795.8

16、2849.3038750.7679A10-101有梁板模板100m22.59973289.078550.731320.903434.0080A10-109平板模板100m2 122.00573012.91367592.251090.50133047.2481A10-109地下室平板模板100m210.59673012.9131926.901090.5011555.70累 計(jì)9301807.791155810.40預(yù)算員：編制日期：工工程程預(yù)預(yù)算算表表工程名稱:主樓土建工程第4頁 共5頁序號定額編號項(xiàng)目名稱工程量基價(jià)人工費(fèi)單位數(shù)量單價(jià)(元)合價(jià)(元)單價(jià)(元)合價(jià)(元)82A10-119樓梯模板

17、10m292.652746.5769171.20318.9029546.7283A10-119地下室樓梯模板10m26.998746.575224.50318.902231.6684A3-10換基礎(chǔ)外側(cè)砌240磚模10m34.3851346.035902.34482.402115.3285A3-10換積水坑處240磚模10m30.8411346.031132.01482.40405.7086A4-296圓鋼筋6.5t3.7473444.0812904.97678.902543.8487A4-297圓鋼筋8t79.9033177.18253866.21442.5035357.0888A4-298

18、圓鋼筋10t152.5573042.39464137.89327.0049886.1489A4-299圓鋼筋12t9.0633076.9427886.31286.202593.8390A4-300圓鋼筋14t58.8243024.43177909.07247.5014558.9491A4-301圓鋼筋16t16.9922990.9450822.05219.603731.4492A4-310螺紋鋼筋12t247.3833125.48773190.62323.1079929.4593A4-311螺紋鋼筋14t61.8573058.65189198.91270.9016757.0694A4-312螺

19、紋鋼筋16t132.6863026.96401635.21244.8032481.5395A4-313螺紋鋼筋18t194.6393000.73584059.09211.8041224.5496A4-314螺紋鋼筋20t106.2362977.95316365.50194.7020684.1597A4-315螺紋鋼筋22t260.2672946.81766957.40174.0045286.4698A4-316螺紋鋼筋25t108.6862925.61317972.85155.7016922.4199A4-330箍筋6.5t2.7593634.2110026.79866.402390.4010

20、0A4-331箍筋8t139.773316.26463513.66560.1078285.18101A4-332箍筋10t53.3843126.17166887.46398.1021252.17102A4-333箍筋12t109.8393023.58332107.00307.8033808.44103A4-358電渣壓力焊接頭10個(gè)接頭 122.0080.039763.6636.004392.00104010直螺紋接頭個(gè)7891.0018.00142038.000.000.00105A4-357對拉片t23.6955426.96128591.82735.0017415.83106A4-357止

21、水板t4.1085426.9622293.95735.003019.38107A4-357梁內(nèi)預(yù)埋錨件t6.6285426.9635969.89735.004871.58累 計(jì)15031336.151717501.65預(yù)算員：編制日期：工工程程預(yù)預(yù)算算表表工程名稱:主樓土建工程第5頁 共5頁序號定額編號項(xiàng)目名稱工程量基價(jià)人工費(fèi)單位數(shù)量單價(jià)(元)合價(jià)(元)單價(jià)(元)合價(jià)(元)108A4-357地面伸縮縫鐵件t2.205426.9611939.31735.001617.00109013伸縮縫橡膠板m79.0030.002370.000.000.00110A4-233伸縮縫預(yù)制件10m30.17205.6034.95189.6032.23111主材伸縮縫預(yù)制件m31.70800.001360.000.000.00112A7-166室內(nèi)伸縮縫100m2.6521244.103299.35116.70309.49113A7-169外立面伸縮縫100m0.3042342.31712.06317.4096.49114A7-152外立面伸縮縫油浸麻絲100m0.3041296.63394.18335.70102.05115A7-75鑄鐵落水管10m34.00729.3224796.889